EquitiesTracker Holdings Bhd (XKLS:03021) Beneish M-Score: -2.12 (As of Jun. 26, 2026)


XKLS:03021 EquitiesTracker Holdings Bhd XKLS:03021
29 GF Score
Price RM0.12
GF Value RM0.16
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is EquitiesTracker Holdings Bhd Beneish M-Score?

EquitiesTracker Holdings Bhd XKLS:03021 29 Beneish M-Score is -2.12 as of Jun. 26, 2026. GuruFocus rates XKLS:03021 with a GF Score™ of 29/100 and a GF Value™ of RM0.16 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 702 Capital Markets companies, EquitiesTracker Holdings Bhd ranks worse than 51.85% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -2.12 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for EquitiesTracker Holdings Bhd's Beneish M-Score or its related term are showing as below:

XKLS:03021' s Beneish M-Score Range Over the Past 10 Years
Min: -4.69   Med: -2.9   Max: -0.58
Current: -2.12

During the past 9 years, the highest Beneish M-Score of EquitiesTracker Holdings Bhd was -0.58. The lowest was -4.69. And the median was -2.90.


EquitiesTracker Holdings Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for EquitiesTracker Holdings Bhd's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

EquitiesTracker Holdings Bhd Beneish M-Score Chart

EquitiesTracker Holdings Bhd Annual Data
Trend Dec16 Dec17 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -3.67 -1.82 -4.69 -0.58 -2.12

EquitiesTracker Holdings Bhd Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -4.69 0.00 -0.58 0.00 -2.12

XKLS:03021 vs SPGI, CME, ICE: Beneish M-Score Comparison

For the Financial Data & Stock Exchanges subindustry, EquitiesTracker Holdings Bhd's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


EquitiesTracker Holdings Bhd Beneish M-Score vs Capital Markets Industry

For the Capital Markets industry and Financial Services sector, EquitiesTracker Holdings Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where EquitiesTracker Holdings Bhd's Beneish M-Score falls into.


XKLS:03021
29GF Score
EquitiesTracker Holdings Bhd XKLS:03021
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

EquitiesTracker Holdings Bhd Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of EquitiesTracker Holdings Bhd for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 2.0079+0.528 * 1.3075+0.404 * 0.6697+0.892 * 0.7634+0.115 * 1.8393
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5316+4.679 * -0.089369-0.327 * 0.9103
=-2.12

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was RM0.23 Mil.
Revenue was RM2.88 Mil.
Gross Profit was RM1.04 Mil.
Total Current Assets was RM5.45 Mil.
Total Assets was RM7.50 Mil.
Property, Plant and Equipment(Net PPE) was RM0.89 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.62 Mil.
Selling, General, & Admin. Expense(SGA) was RM6.24 Mil.
Total Current Liabilities was RM3.20 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.54 Mil.
Net Income was RM-4.86 Mil.
Gross Profit was RM0.00 Mil.
Cash Flow from Operations was RM-4.19 Mil.
Total Receivables was RM0.15 Mil.
Revenue was RM3.78 Mil.
Gross Profit was RM1.78 Mil.
Total Current Assets was RM3.84 Mil.
Total Assets was RM5.31 Mil.
Property, Plant and Equipment(Net PPE) was RM0.24 Mil.
Depreciation, Depletion and Amortization(DDA) was RM0.73 Mil.
Selling, General, & Admin. Expense(SGA) was RM5.33 Mil.
Total Current Liabilities was RM2.91 Mil.
Long-Term Debt & Capital Lease Obligation was RM0.00 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(0.233 / 2.882) / (0.152 / 3.775)
=0.080847 / 0.040265
=2.0079

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(1.776 / 3.775) / (1.037 / 2.882)
=0.470464 / 0.35982
=1.3075

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (5.446 + 0.888) / 7.497) / (1 - (3.841 + 0.239) / 5.31)
=0.155129 / 0.231638
=0.6697

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=2.882 / 3.775
=0.7634

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0.727 / (0.727 + 0.239)) / (0.615 / (0.615 + 0.888))
=0.752588 / 0.409182
=1.8393

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(6.237 / 2.882) / (5.334 / 3.775)
=2.164122 / 1.41298
=1.5316

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((0.536 + 3.2) / 7.497) / ((0 + 2.907) / 5.31)
=0.498333 / 0.547458
=0.9103

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-4.859 - 0 - -4.189) / 7.497
=-0.089369

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

EquitiesTracker Holdings Bhd has a M-score of -2.12 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.12 mean?
EquitiesTracker Holdings Bhd (XKLS:03021) has a Beneish M-Score of -2.12 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on EquitiesTracker Holdings Bhd and its competitors. According to the industry distribution chart, EquitiesTracker Holdings Bhd ranks #364 out of 702 companies in the Capital Markets industry, placing it in the top 51.9%.
Is EquitiesTracker Holdings Bhd's Beneish M-Score too high?
EquitiesTracker Holdings Bhd's current Beneish M-Score is -2.12. Based on the distribution chart, EquitiesTracker Holdings Bhd ranks #364 out of 702 companies in the Capital Markets industry, which is below the industry midpoint. Overall, EquitiesTracker Holdings Bhd has a GF Score™ of 29/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does EquitiesTracker Holdings Bhd's Beneish M-Score compare to SPGI and CME?
According to the Capital Markets industry distribution chart, EquitiesTracker Holdings Bhd ranks #364 out of 702 companies for Beneish M-Score. This places EquitiesTracker Holdings Bhd in the lower half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Capital Markets company?
A good Beneish M-Score depends on the Capital Markets industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on EquitiesTracker Holdings Bhd and its competitors. EquitiesTracker Holdings Bhd's current Beneish M-Score is -2.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is EquitiesTracker Holdings Bhd stock overvalued right now?
Based on GuruFocus' analysis, EquitiesTracker Holdings Bhd (XKLS:03021) is currently considered Modestly Undervalued. The stock's GF Value™ is RM0.16, compared to a current price of RM0.12 — trading 25% below its estimated fair value. The current Beneish M-Score is -2.12. EquitiesTracker Holdings Bhd's overall GF Score™ is 29/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For EquitiesTracker Holdings Bhd (XKLS:03021), the current Beneish M-Score is -2.12 as of Jun. 26, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is EquitiesTracker Holdings Bhd (XKLS:03021) Overvalued in 2026?

Based on GuruFocus' analysis, EquitiesTracker Holdings Bhd stock appears to be undervalued. The current stock price of RM0.12 is trading 25% below its estimated GF Value™ of RM0.16. GuruFocus considers EquitiesTracker Holdings Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:03021:

  • Beneish M-Score: -2.12
  • GF Value™: RM0.16 vs. price of RM0.12 (25% below fair value)
  • GF Score™: 29/100 with 6 warning signs

No single metric tells the full story. See the XKLS:03021 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


EquitiesTracker Holdings Bhd Business Description

Address No. 5, Jalan Professor Khoo Kay Kim, 01-08, 8th Floor, Menara Symphony, Seksyen 13, Petaling Jaya, SGR, MYS, 46200
EquitiesTracker Holdings Bhd operates an equity investment research platform that provides subscribers with access to investment research, analytical tools, and information on public listed companies. It provides investment training programmes, including pre-designed and customised training services. Revenue from the investment platform is derived from subscription fees, which are billed depending on the contractual terms. Its segments include Corporate and Retail, of which the Corporate segment derives the majority of revenue.
29GF Score

Get the complete analysis for XKLS:03021

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

RM0.12
Price
RM0.16
GF Value